/
DCF Valuation
Base-case fair value
$-4.58
Intrinsic $-6.10 · 25% MOS
Base-case summary
Our base-case DCF for Neogen Corp (NEOG) projects 10 years of free cash flow growth at 2.0% for years 1–5 and 1.0% for years 6–10, anchored to a default 8% growth assumption, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $6M in trailing free cash flow, this produces an intrinsic value of $-6.10 per share. A 25% safety margin gives a fair value of $-4.58.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$6M
Cash & equivalents
$160M
Total debt
$1.6B
Shares outstanding
218M